MCLS.L
McColl's Retail Group PLC
Price:  
1.68 
GBP
Volume:  
7,048,320.00
United Kingdom | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MCLS.L WACC - Weighted Average Cost of Capital

The WACC of McColl's Retail Group PLC (MCLS.L) is 10.2%.

The Cost of Equity of McColl's Retail Group PLC (MCLS.L) is 8.10%.
The Cost of Debt of McColl's Retail Group PLC (MCLS.L) is 12.85%.

Range Selected
Cost of equity 4.20% - 12.00% 8.10%
Tax rate 17.90% - 21.90% 19.90%
Cost of debt 9.90% - 15.80% 12.85%
WACC 8.0% - 12.3% 10.2%
WACC

MCLS.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.03 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.20% 12.00%
Tax rate 17.90% 21.90%
Debt/Equity ratio 29.02 29.02
Cost of debt 9.90% 15.80%
After-tax WACC 8.0% 12.3%
Selected WACC 10.2%